[ELSOFT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.33%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,712 15,924 23,919 28,601 24,766 25,368 33,307 -44.74%
PBT 6,224 7,496 12,863 14,989 13,226 13,548 17,032 -48.98%
Tax -20 -8 -79 -138 -88 -76 -56 -49.75%
NP 6,204 7,488 12,784 14,850 13,138 13,472 16,976 -48.97%
-
NP to SH 6,204 7,488 12,886 14,986 13,342 13,712 16,976 -48.97%
-
Tax Rate 0.32% 0.11% 0.61% 0.92% 0.67% 0.56% 0.33% -
Total Cost 7,508 8,436 11,135 13,750 11,628 11,896 16,331 -40.51%
-
Net Worth 46,890 45,000 48,663 45,032 46,750 43,301 32,347 28.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,034 21,600 10,814 14,410 10,788 21,650 3,881 179.24%
Div Payout % 290.70% 288.46% 83.92% 96.15% 80.86% 157.89% 22.87% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 46,890 45,000 48,663 45,032 46,750 43,301 32,347 28.17%
NOSH 180,348 180,000 180,236 180,128 179,811 180,421 129,390 24.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 45.25% 47.02% 53.45% 51.92% 53.05% 53.11% 50.97% -
ROE 13.23% 16.64% 26.48% 33.28% 28.54% 31.67% 52.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.60 8.85 13.27 15.88 13.77 14.06 25.74 -55.75%
EPS 3.44 4.16 7.15 8.32 7.42 7.60 13.12 -59.13%
DPS 10.00 12.00 6.00 8.00 6.00 12.00 3.00 123.63%
NAPS 0.26 0.25 0.27 0.25 0.26 0.24 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 179,881
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.98 2.29 3.45 4.12 3.57 3.65 4.80 -44.67%
EPS 0.89 1.08 1.86 2.16 1.92 1.98 2.45 -49.18%
DPS 2.60 3.11 1.56 2.08 1.55 3.12 0.56 179.09%
NAPS 0.0676 0.0648 0.0701 0.0649 0.0674 0.0624 0.0466 28.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.81 0.88 0.97 1.01 1.08 0.95 0.74 -
P/RPS 10.65 9.95 7.31 6.36 7.84 6.76 2.87 140.26%
P/EPS 23.55 21.15 13.57 12.14 14.56 12.50 5.64 159.98%
EY 4.25 4.73 7.37 8.24 6.87 8.00 17.73 -61.51%
DY 12.35 13.64 6.19 7.92 5.56 12.63 4.05 110.71%
P/NAPS 3.12 3.52 3.59 4.04 4.15 3.96 2.96 3.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 28/05/07 28/02/07 22/11/06 18/08/06 19/05/06 14/03/06 -
Price 0.81 0.81 0.90 1.01 1.00 1.15 1.00 -
P/RPS 10.65 9.16 6.78 6.36 7.26 8.18 3.88 96.40%
P/EPS 23.55 19.47 12.59 12.14 13.48 15.13 7.62 112.61%
EY 4.25 5.14 7.94 8.24 7.42 6.61 13.12 -52.93%
DY 12.35 14.81 6.67 7.92 6.00 10.43 3.00 157.52%
P/NAPS 3.12 3.24 3.33 4.04 3.85 4.79 4.00 -15.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment